Profit & Loss |
Date of Accounts |
2016-02-28 | 2017-02-28 | 2018-02-28 | 2019-02-28 | 2020-02-29 | 2021-02-28 | 2022-02-28 |
Currency |
| | | | | | |
Net Worth | 750 | 750 | 750 | | | | |
|
Balance Sheet |
Cash Bank On Hand | | | | 2 897 | 52 389 | 5 103 | 47 866 |
Current Assets | | | 750 | 12 899 | 2 034 915 | 2 369 901 | |
Debtors | | | 750 | 10 002 | 2 933 590 | 2 364 798 | |
Net Assets Liabilities | | | 750 | -32 891 | -29 080 | 40 845 | 24 372 |
Other Debtors | | | 750 | 8 815 | 2 930 669 | 2 205 440 | 2 374 108 |
Property Plant Equipment | | | | 38 572 | 46 898 | 144 205 | 216 086 |
Total Inventories | | | | | 2 070 507 | 2 633 453 | 4 002 551 |
Cash Bank In Hand | 750 | 750 | 750 | | | | |
Net Assets Liabilities Including Pension Asset Liability | 750 | 750 | 750 | | | | |
|
Capital & Reserves |
Shareholder Funds | 750 | 750 | 750 | | | | |
|
Other Financial Data |
Other Non-audit Services Fees | | | | | | 3 969 | |
Accrued Liabilities | | | | | 3 222 | | |
Accrued Liabilities Deferred Income | | | | | | 12 000 | 79 075 |
Accumulated Amortisation Impairment Intangible Assets | | | | | 136 316 | 83 298 | 136 094 |
Accumulated Depreciation Impairment Property Plant Equipment | | | | 1 034 | 142 | 6 280 | 23 183 |
Acquired Through Business Combinations Property Plant Equipment | | | | | | | 32 000 |
Additions Other Than Through Business Combinations Intangible Assets | | | | | | | 175 000 |
Additions Other Than Through Business Combinations Property Plant Equipment | | | | 39 606 | 7 434 | 103 445 | 92 984 |
Administrative Expenses | | | | | 1 671 101 | 1 395 657 | 2 630 482 |
Amortisation Expense Intangible Assets | | | | | 48 918 | 49 979 | |
Amounts Owed By Related Parties | | | | | 309 859 | 155 241 | |
Amounts Owed To Group Undertakings | | | | | | 295 191 | 291 934 |
Amounts Owed To Related Parties | | | | 64 705 | 48 936 | 295 191 | |
Applicable Tax Rate | | | | | 19 | 19 | |
Average Number Employees During Period | | | | 4 | 6 | 10 | 22 |
Balances With Banks | | | | | 52 389 | 5 103 | |
Bank Borrowings | | | | | | 50 000 | 46 067 |
Bank Borrowings Overdrafts | | | | | | 40 367 | 19 237 |
Bank Overdrafts | | | | | | 9 | 25 |
Carrying Amount Under Cost Model Revalued Assets Property Plant Equipment | | | | | | 755 870 | 700 886 |
Cash Cash Equivalents | | | | | 52 389 | 5 103 | 454 494 |
Cash Cash Equivalents Cash Flow Value | | | | 8 622 | 928 330 | 5 103 | 47 866 |
Cash Flows From Disposal Or Reduction In Control Over Subsidiaries Or Other Businesses | | | | | | 100 | |
Cash On Hand | | | | | 81 473 | 22 814 | |
Cash Receipts From Repayment Other Loans Advances Classified As Investing Activities | | | | | | 26 997 | 42 523 |
Comprehensive Income Expense | | | | | 2 237 | 186 137 | 351 214 |
Comprehensive Income Expense Attributable To Owners Parent | | | | | 317 503 | 253 603 | |
Convertible Bonds In Issue | | | | | | 3 000 000 | 3 500 000 |
Convertible Debt Securities Held | | | | | 3 000 000 | 3 000 000 | |
Cost Sales | | | | | 4 974 194 | 3 514 797 | 6 439 545 |
Creditors | | | | 84 462 | 3 521 414 | 4 932 831 | 423 385 |
Deferred Income | | | | | 1 593 036 | 1 059 078 | 1 658 163 |
Deferred Tax Expense Credit From Unrecognised Tax Loss Or Credit | | | | | | | 9 697 |
Deferred Tax Expense Credit From Unrecognised Timing Difference From Prior Period | | | | | -425 | -17 138 | |
Deferred Tax Expense Credit Relating To Origination Reversal Timing Differences | | | | | 60 601 | 34 056 | 118 879 |
Deferred Tax Liabilities | | | | | 195 392 | 229 448 | |
Depreciation Amortisation Expense | | | | | 366 903 | 460 477 | |
Depreciation Expense Property Plant Equipment | | | | | 313 420 | 410 498 | |
Disposals Decrease In Amortisation Impairment Intangible Assets | | | | | | -102 997 | |
Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | -650 | |
Disposals Intangible Assets | | | | | | -102 997 | |
Disposals Property Plant Equipment | | | | | | -650 | |
Dividend Per Share Interim | | | | | 116 368 | 116 212 | |
Dividends Paid | | | | | -116 368 | -116 212 | |
Dividends Paid Classified As Financing Activities | | | | | -116 368 | -116 212 | -137 652 |
Dividends Received Classified As Investing Activities | | | | | | -150 000 | -200 000 |
Finance Lease Liabilities Present Value Total | | | | | 160 976 | 178 083 | 59 808 |
Finance Lease Payments Owing Minimum Gross | | | | | 426 437 | 170 083 | 127 110 |
Financial Assets | | | | | | 1 000 000 | |
Finished Goods Goods For Resale | | | | | | 2 633 453 | 4 002 551 |
Fixed Assets | | | | 38 672 | 547 538 | 1 644 945 | |
Further Item Cash Flow From Used In Financing Activities Component Net Cash Flows From Used In Financing Activities | | | | | 580 000 | 275 000 | |
Further Item Debtors Component Total Debtors | | | | | 3 322 | | |
Further Item Tax Increase Decrease Component Adjusting Items | | | | | | 15 008 | 9 495 |
Future Minimum Lease Payments Under Non-cancellable Operating Leases | | | | | 814 168 | 61 380 | |
Gain Loss From Revaluation Property Plant Equipment Recognised In Profit Or Loss | | | | | | 57 422 | |
Gain Loss In Cash Flows From Change In Creditors Trade Other Payables | | | | | 1 328 804 | 603 409 | |
Gain Loss In Cash Flows From Change In Debtors Trade Other Receivables | | | | | 1 214 205 | 451 449 | |
Gain Loss In Cash Flows From Change In Deferred Items | | | | | 1 436 343 | -572 022 | |
Gain Loss In Cash Flows From Change In Inventories | | | | | 1 762 849 | 562 946 | |
Gain Loss On Disposals Property Plant Equipment | | | | | | 57 422 | -62 685 |
Government Grant Income | | | | | | 935 712 | 304 693 |
Gross Profit Loss | | | | | 2 169 381 | 861 932 | |
Income Taxes Paid Refund Classified As Operating Activities | | | | | -138 113 | | |
Increase Decrease In Cash Cash Equivalents Before Foreign Exchange Differences Changes In Consolidation | | | | | 919 708 | -671 276 | |
Increase Decrease In Current Tax From Adjustment For Prior Periods | | | | | -3 322 | -17 138 | |
Increase Decrease In Net Debt From Cash Flows | | | | | | -73 286 | |
Increase From Amortisation Charge For Year Intangible Assets | | | | | | 49 979 | 52 796 |
Increase From Depreciation Charge For Year Property Plant Equipment | | | | 1 034 | 142 | 6 138 | 17 167 |
Intangible Assets | | | | | 466 471 | 416 492 | 538 696 |
Intangible Assets Gross Cost | | | | | 602 787 | 499 790 | 674 790 |
Interest Expense On Bank Overdrafts Bank Loans Similar Borrowings | | | | | 71 316 | 31 505 | 51 233 |
Interest Expense On Financial Liabilities Fair Value Through Profit Or Loss | | | | | 50 803 | 150 000 | |
Interest Expense On Obligations Under Finance Leases Hire Purchase Contracts | | | | | 22 109 | 18 941 | 34 372 |
Interest Income On Bank Deposits | | | | | 294 | 1 974 | |
Interest Paid Classified As Financing Activities | | | | | -144 228 | -200 446 | |
Interest Paid Classified As Operating Activities | | | | | 144 228 | -150 000 | -150 000 |
Interest Payable Similar Charges Finance Costs | | | | | 144 228 | 150 000 | 150 000 |
Interest Received Classified As Investing Activities | | | | | 294 | -1 878 | -297 |
Interest Received Classified As Operating Activities | | | | | 294 | 3 852 | |
Investments Fixed Assets | | | | 100 | 500 640 | 500 740 | 500 740 |
Investments In Subsidiaries | | | | 100 | 500 640 | 500 740 | 500 740 |
Issue Equity Instruments | | | | | 540 | | |
Minimum Operating Lease Payments Recognised As Expense | | | | | 709 239 | 11 603 | |
Net Cash Flows From Used In Financing Activities | | | | | 3 151 353 | -180 314 | |
Net Cash Flows From Used In Investing Activities | | | | | -3 043 470 | -395 262 | |
Net Cash Flows From Used In Operating Activities | | | | | 811 825 | -95 700 | |
Net Cash Generated From Operations | | | | | 673 712 | -171 590 | 207 156 |
Net Cash Inflow Outflow From Operations Before Movements In Working Capital | | | | | 885 619 | 887 308 | |
Net Current Assets Liabilities | | | 750 | -71 563 | 1 944 796 | 1 943 932 | |
Net Debt Funds | | | | | -3 493 016 | -3 566 302 | |
Net Finance Income Costs | | | | | | 151 878 | 200 297 |
Number Shares Issued Fully Paid | | | | | 750 | 750 | |
Operating Profit Loss | | | | | 518 716 | 484 253 | |
Other Creditors | | | | 66 375 | 908 | 1 352 | 3 520 |
Other Departments Average Number Employees | | | | | 106 | 128 | |
Other Disposals Decrease In Depreciation Impairment Property Plant Equipment | | | | | | | 264 |
Other Disposals Property Plant Equipment | | | | | | | 4 200 |
Other Employee Expense | | | | | 3 372 | 1 596 | |
Other Finance Income | | | | | | 1 878 | |
Other Interest Receivable Similar Income Finance Income | | | | | 294 | 3 852 | 574 |
Other Inventories | | | | | 2 070 507 | 2 633 453 | |
Other Operating Income Format1 | | | | | 20 436 | 1 017 978 | |
Other Payables Accrued Expenses | | | | | 3 222 | 12 000 | |
Other Remaining Borrowings | | | | | 521 414 | 521 414 | 497 414 |
Other Remaining Operating Income | | | | | 20 436 | 82 266 | |
Ownership Interest In Subsidiary Percent | | | | 100 | | | |
Par Value Share | 1 | 1 | 1 | | | 1 | |
Payments Finance Lease Liabilities Classified As Financing Activities | | | | | -134 005 | -96 916 | |
Pension Costs Defined Contribution Plan | | | | | 23 185 | 22 961 | |
Pension Other Post-employment Benefit Costs Other Pension Costs | | | | | | 6 430 | 11 860 |
Percentage Class Share Held In Subsidiary | | | | 100 | 100 | 100 | 100 |
Prepayments | | | | 1 187 | 2 921 | 4 117 | |
Prepayments Accrued Income | | | | | | 4 117 | 681 980 |
Proceeds From Borrowings Classified As Financing Activities | | | | | | | -500 000 |
Proceeds From Issue Debt Securities Classified As Financing Activities | | | | | 3 000 000 | | |
Proceeds From Issuing Shares | | | | | 540 | | |
Proceeds From Sales Property Plant Equipment | | | | | | 134 440 | -714 |
Profit Loss | | | | | 2 237 | 186 137 | 121 179 |
Profit Loss Attributable To Owners Parent | | | | | 317 503 | 253 603 | |
Profit Loss On Ordinary Activities Before Tax | | | | | 374 782 | 287 659 | |
Property Plant Equipment Gross Cost | | | | 39 606 | 47 040 | 150 485 | 239 269 |
Provisions For Liabilities Balance Sheet Subtotal | | | | | 195 392 | 4 541 | |
Purchase Property Plant Equipment | | | | | -3 043 764 | -103 445 | -92 984 |
Revenue From Sale Goods | | | | | 7 143 575 | 4 376 729 | |
Short-term Deposits Classified As Cash Equivalents | | | | | 750 000 | 1 | |
Social Security Costs | | | | | 97 910 | 25 139 | 58 157 |
Staff Costs Employee Benefits Expense | | | | | 1 767 854 | 309 112 | 586 766 |
Taxation Including Deferred Taxation Balance Sheet Subtotal | | | | | | 4 541 | 348 327 |
Taxation Social Security Payable | | | | 2 454 | 11 851 | 76 653 | |
Tax Expense Credit Applicable Tax Rate | | | | | 71 209 | 54 655 | |
Tax Increase Decrease From Effect Capital Allowances Depreciation | | | | | 11 070 | 15 008 | 8 337 |
Tax Increase Decrease From Effect Expenses Not Deductible In Determining Taxable Profit Or Loss | | | | | | 247 | 2 032 |
Tax Increase Decrease From Effect Unrelieved Tax Losses Carried Forward | | | | | -24 575 | -18 716 | |
Tax Tax Credit On Profit Or Loss On Ordinary Activities | | | | | 57 279 | 4 541 | -4 541 |
Total Assets Less Current Liabilities | | | | -31 857 | 3 492 334 | 3 588 877 | |
Total Borrowings | | | | | 3 786 875 | 64 367 | 79 844 |
Total Operating Lease Payments | | | | | 7 847 | 11 770 | |
Trade Creditors Trade Payables | | | | 15 633 | 1 202 | 12 850 | 515 969 |
Trade Debtors Trade Receivables | | | | | 8 029 | | 1 298 |
Turnover Revenue | | | | | 7 143 575 | 4 376 729 | 9 414 757 |
Wages Salaries | | | | | 1 643 387 | 277 543 | 516 749 |
Amount Specific Advance Or Credit Directors | | | | | 141 829 | | |
Amount Specific Advance Or Credit Made In Period Directors | | | | | 141 829 | | |
Director Remuneration | | | | | 8 160 | 9 208 | |
Number Shares Allotted | 750 | 750 | 750 | | | | |
Share Capital Allotted Called Up Paid | 750 | 750 | 750 | | | | |